Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER THYGESEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7% 5.7%   Bankruptcy risk   1.1% 2.5% 2.3% 3.7% 4.2% 4.5% 14.6% 14.0%   Credit score (0-100)   87 64 65 50 48 46 15 16   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   161.1 0.0 0.1 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,338 3,942 4,226 5,047 5,424 4,918 0.0 0.0   EBITDA   1,038 265 508 303 -747 -779 0.0 0.0   EBIT   807 25.0 318 88.4 -1,174 -1,098 0.0 0.0   Pre-tax profit (PTP)   789.0 5.0 284.0 71.0 -1,243.7 -1,129.4 0.0 0.0   Net earnings   607.2 1.0 218.0 -1.4 -980.4 -894.9 0.0 0.0   Pre-tax profit without non-rec. items   789 5.0 284 71.0 -1,244 -1,129 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   193 252 235 563 3,392 2,606 0.0 0.0   Shareholders equity total   2,003 1,898 1,996 1,870 3,217 2,356 140 140   Interest-bearing liabilities   0.0 292 91.0 69.3 316 289 0.0 0.0   Balance sheet total (assets)   3,668 4,099 5,447 6,512 8,737 7,122 140 140   Net Debt   -498 268 -912 -1,574 -595 18.3 -27.9 -27.9     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,338 3,942 4,226 5,047 5,424 4,918 0.0 0.0   Gross profit growth   58.5% -9.1% 7.2% 19.4% 7.5% -9.3% -100.0% 0.0%   Employees   7 7 6 8 8 8 0 0   Employee growth %   16.7% 0.0% -14.3% 33.3% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,668 4,099 5,447 6,512 8,737 7,122 140 140   Balance sheet change%   21.8% 11.7% 32.9% 19.6% 34.2% -18.5% -98.0% 0.0%   Added value   1,037.7 265.0 508.0 302.8 -959.3 -779.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -415 -293 -320 1 -162 1,972 -1,627 -1,715   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   18.6% 0.6% 7.5% 1.8% -21.6% -22.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   24.2% 0.7% 6.7% 1.5% -15.4% -13.3% 0.0% 0.0%   ROI %   35.8% 1.1% 12.4% 3.5% -32.8% -25.8% 0.0% 0.0%   ROE %   35.7% 0.1% 11.2% -0.1% -38.5% -32.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   54.6% 46.3% 36.6% 28.7% 36.8% 33.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -48.0% 101.1% -179.5% -519.8% 79.7% -2.4% 0.0% 0.0%   Gearing %   0.0% 15.4% 4.6% 3.7% 9.8% 12.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 15.1% 18.3% 22.2% 36.4% 24.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.2 1.6 1.5 1.3 1.0 0.9 0.0 0.0   Current Ratio   2.2 1.8 1.6 1.4 1.1 1.1 0.0 0.0   Cash and cash equivalent   497.7 24.0 1,003.0 1,643.2 911.1 270.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,495.5 1,448.0 1,686.0 1,490.5 648.4 461.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   148 38 85 38 -120 -97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   148 38 85 38 -93 -97 0 0   EBIT / employee   115 4 53 11 -147 -137 0 0   Net earnings / employee   87 0 36 -0 -123 -112 0 0